Data as of Sep 5, 2026
EPV per share
210.53 USD
Current price
44.15 USD
Margin of safety
+79.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 5.15 % | 212.57 | 171.80 | 142.68 | 120.84 | 103.86 |
| 6.15 % | 260.07 | 211.38 | 176.61 | 150.53 | 130.24 |
| 7.15 % | 307.56 | 250.96 | 210.53 | 180.21 | 156.63 |
| 8.15 % | 355.06 | 290.54 | 244.46 | 209.89 | 183.01 |
| 9.15 % | 402.55 | 330.12 | 278.38 | 239.58 | 209.40 |
Computed WACC (6.6 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.58 %
Provider beta (0.55) outside the sanity band [0.70, 1.50]; capped to 0.70 so that a noisy estimator does not govern the EPV.
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
